EPACK Durable logo

EPACK Durable financials and balance sheet

NSE: EPACKBSE: 544095Consumer DurablesSmall Cap

Last close ₹154.21down ₹3.65 (2.31%)BSE ₹154.10

Share price at the NSE close on 23 Oct 2026. Previous close ₹157.86.

52-week range of traded prices to 23 Oct 2026
₹150.00Low, 23 Oct 2026₹355.10High, 23 Oct 2025
Market cap
₹1,485 Cr1,096th largest listed
P/E
Lossover the last 12 months
P/B
1.5
Dividend yield
Nonein the last 12 months
ROE
−0.8%
ROCE
3.3%
Debt to equity
0.74
Volume, NSE
3,97,18643.5% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.EPACK Durable annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹2,171 Cr, year to Mar 2025

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue1,894
  2. Materials and goods−1,607
  3. Employee costs−70
  4. Other expenses−103
  5. Operating profit114
  6. Depreciation−54
  7. Other income+16
  8. One-off items0.0
  9. Finance costs−61
  10. Profit before tax15
  11. Tax−5.6
  12. Joint ventures−6.4
  13. Net profit3.3

What the company owns

  • Plant, investments and other assets₹1,301 Cr
  • Inventory₹837 Cr
  • Receivables₹352 Cr
  • Cash and bank₹16 Cr

What pays for it: net worth and liabilities

  • Net worth₹960 Cr
  • Owed to suppliers₹714 Cr
  • Borrowings₹707 Cr
  • Other liabilities₹124 Cr

Profit and loss

Consolidated, ₹ crore, years to March.EPACK Durable quarterly results

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 20 May
Revenue from operations1,4202,1711,894
1,3032,0131,781
Materials and goods bought1,1901,8181,607
Employee costs486970
Other expenses65126103
Operating profit before depreciation116158114
Operating margin8.2%7.3%6.0%
Materials, % of revenue83.8%83.7%84.9%
Employee costs, % of revenue3.4%3.2%3.7%
Other expenses, % of revenue4.6%5.8%5.4%
Depreciation and amortisation354754
Operating profit after depreciation8111060
Other income92116
Finance costs395461
One-off items000
Profit before tax517715
14196
Share of profit of joint ventures and associates−1−3−6
Net profit35553
Other comprehensive income000
Total comprehensive income35554
Net margin2.5%2.5%0.2%
Net margin without joint ventures and associates2.6%2.7%0.5%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 20 May
892952960
Share capital969696
Reserves796856864
331370707
7539731,318
12388228
Total assets1,7682,0132,506
7671,0051,161
1,0001,0081,345
Net debt224325691
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 20 May
25731−140
26747−137
143−118−260
Receivables267−86−56
Inventories−84−203−256
Payables25126167
Other working capital−6445−115
Tax paid−10−16−5
Capital spending157115316
Free cash flow100−83−455
−377−95−113
167−29254
Dividends paid000
Shares bought back000
Shares issued40034
Net change in cash47−932
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 20 May
Earnings per share₹4.35₹5.75₹0.34
Diluted earnings per share₹4.35₹5.75₹0.34
Book value per share₹93.13₹99.18₹99.80
Shareholder yield−27.6%−0.1%−0.2%
Market cap at the year end (₹ crore)1,4503,5391,904

Ratios

Consolidated, years to March.EPACK Durable PE ratio and valuation

RatioMar 2024Filed 30 MayMar 2025Filed 12 JunMar 2026Filed 20 May
Revenue growth–52.9%−12.7%
Operating profit growth–35.8%−27.8%
Net profit growth–55.9%−94.1%
Earnings per share growth–32.2%−94.1%
4.0%6.0%0.3%
–2.0 pts−5.6 pts
From the net margin–0.1 pts−5.6 pts
From asset turnover–1.7 pts−0.1 pts
From borrowing–0.2 pts0.0 pts
Return on capital employed6.6%8.3%3.6%
Cash conversion726.5%56.7%−4,282.8%
Interest cover2.12.01.0
Debt to equity0.370.390.74
Receivable days555068
Inventory days116117190
Payable days127108162
Cash conversion cycle, days435996
Working capital days10655108
Asset turnover0.801.150.84
Assets per rupee of net worth1.982.052.36
Sales per rupee of plant2.103.152.09
Capital spending to depreciation4.412.425.85
Plant being built, % of plant in use3.9%8.4%9.8%

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
0.1%
Cash from operations against operating profit
−122.5%
Measure3 years
Return on equity, average3.4%
Return on capital employed, average6.2%
Operating margin, average7.2%
Net margin, average1.7%
Asset turnover, average0.93
Cash conversion cycle, days, average66
Interest cover, average1.7
Debt to equity, average0.50

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations149−140
Cash from investing−584−113
Cash from financing391254
Capital spending587316
Dividends paid00
Shares bought back00
Shares issued for cash4074
Borrowings raised499366
Borrowings repaid28834

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––1
Altman Z-scorePublished threshold 1.812.763.912.09
Beneish M-scorePublished threshold −1.78–−1.14−2.15
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–6.2711.31
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––1.59
Receivables growth less revenue growthOur threshold 0 percentage points–−12.6130.91
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–0.8155.63
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–−10.052.93
Assets under construction, years of additionsOur threshold 2 years of additions–0.980.33
Effective tax ratePublished threshold 17.16 per cent27.2924.8836.41
Tax charged less tax paid, % of profitOur threshold 10 percentage points8.364.763.18
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
26 Jun 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesShort-term scaleCrisil A4+(Issuer Not Cooperating)Issuer not cooperating and Rating Continue at same level60
26 Jun 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil BB(Issuer Not Cooperating)Issuer not cooperating and Rating RevisedStable125
26 Jun 2026CRISIL Ratings Limited (opens in a new tab)Bank FacilitiesLong-term scaleCrisil BB(Issuer Not Cooperating)Issuer not cooperating and Rating RevisedStable285
27 Jan 2026ICRA Limited (opens in a new tab)Fund-based-Cash credit[ICRA]A /[ICRA]A2+Review, Re-affirmStable411
27 Jan 2026ICRA Limited (opens in a new tab)Fund-based-Term loan[ICRA]AReview, Re-affirmStable178.58
27 Jan 2026ICRA Limited (opens in a new tab)Non-fund based-Others[ICRA]A2+Review, Re-affirm560
27 Jan 2026ICRA Limited (opens in a new tab)Fund-based-Working capital demand loan[ICRA]A2+Review, Re-affirm220
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.